2024-04-19  9:59:59 PM Chg. -1.14 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
134.77USD -0.84% 24,197
Turnover: 3.28 mill.
-Bid Size: - -Ask Size: - 7.13 bill.USD - 87.51

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  219.5520   272.5110   272.7930   402.5000   424.4000
Intangible Assets
  27.2510   73.9230   72.5020   460.6000   419.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  400.0660   611.3870   648.5980   1,902   1,809.6000
Inventories
  115.8710   215.9520   201.3700   501   545
Accounts Receivable
  132.4330   141.3500   200.7650   445.9000   355.5000
Cash and Cash Equivalents
  567.6870   641.4470   745.2500   202.9000   163
Current Assets
  996.0620   1,101.1650   1,238.4120   1,308.6000   1,231.9000
Total Assets
  1,396.1280   1,712.5520   1,887.0100   3,210.6000   3,041.5000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  54.5480   64.0610   75.6270   276.8000   251.5000
Long-term debt
  -   -   -   941.6000   871.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  228.2540   304.9120   336.7650   1,871.7000   1,676.7000
Share Capital
  .0540   .0550   .0550   .1000   .1000
Total Equity
  1,167.8740   1,407.6400   1,550.2450   1,338.9000   1,364.8000
Minority Interests
  -   -.0200   0.0000   -   -
Total liabilities equity
  1,396.1280   1,712.5520   1,887.0100   3,210.6000   3,041.5000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  937.8370   1,143.7440   1,239.1530   2,035.8000   2,048.1000
Depreciation (total)
  23.4870   29.3000   35.6200   136.1000   98.3000
Operating Result
  221.2160   255.8230   275.8220   210   136.5000
Interest Income
  13.2900   5.1960   .5810   -   -
Income Before Taxes
  234.1660   263.7360   274.3800   193.4000   88.1000
Income Taxes
  37.9500   23.4540   44.7330   49.9000   6.6000
Minority Interests Profit
  -   .0200   0.0000   -   -
Net Income
  196.2160   240.3020   229.6470   143.5000   81.5000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  3.6700   4.3900   4.1600   2.6800   1.5400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  221.6400   210.9630   264.7540   29.4000   94.1000
Cash Flow from Investing Activities
  -197.6810   -82.7870   -37.5290   -1,057.7000   -81.2000
Cash Flow from Financing
  -9.3390   -54.3070   -122.4040   520.4000   -57.1000
Decrease / Increase in Cash
  15.4340   76.9290   103.3730   -538.8000   -41.4000
Employees
  5,300   -   -   -   -